Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
270
USD
|
+0,22%
|
|
+0,39%
|
-6,26%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
143.240
|
133.852
|
126.718
|
140.139
|
154.142
|
144.811
|
-
|
-
|
Bedrijfswaarde
1 |
164.232
|
156.191
|
151.990
|
169.779
|
207.811
|
191.281
|
185.093
|
180.338
|
K/w-verhouding
|
18,7
x
|
18,7
x
|
21,9
x
|
21,7
x
|
23,1
x
|
23,5
x
|
18,2
x
|
17,3
x
|
Dividendrendement
|
2,41%
|
2,78%
|
3,13%
|
2,95%
|
2,96%
|
3,43%
|
3,72%
|
3,95%
|
Marktkapitalisatie/omzet
|
6,13
x
|
5,26
x
|
4,88
x
|
5,32
x
|
5,47
x
|
4,39
x
|
4,24
x
|
4,13
x
|
Bedrijfswaarde/omzet
|
7,03
x
|
6,14
x
|
5,85
x
|
6,45
x
|
7,37
x
|
5,8
x
|
5,42
x
|
5,14
x
|
Bedrijfswaarde/EBITDA
|
12,3
x
|
9,8
x
|
9,61
x
|
10,5
x
|
11,9
x
|
9,89
x
|
9,34
x
|
8,6
x
|
Bedrijfswaarde/FCF
|
19,2
x
|
15,8
x
|
18,1
x
|
19,3
x
|
28,2
x
|
13,6
x
|
15,1
x
|
14,3
x
|
FCF Yield
|
5,2%
|
6,33%
|
5,51%
|
5,17%
|
3,54%
|
7,38%
|
6,63%
|
6,99%
|
Price to Book
|
14,7
x
|
14,1
x
|
18,7
x
|
38,3
x
|
24,7
x
|
18,2
x
|
13,3
x
|
10,8
x
|
Aantal aandelen (in duizenden)
|
594.184
|
582.169
|
563.266
|
533.579
|
535.178
|
536.376
|
-
|
-
|
Referentieprijs
2 |
241,1
|
229,9
|
225,0
|
262,6
|
288,0
|
270,0
|
270,0
|
270,0
|
Datum van publicatie
|
30/01/20
|
2/02/21
|
7/02/22
|
31/01/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
23.362
|
25.424
|
25.979
|
26.323
|
28.190
|
32.951
|
34.144
|
35.084
|
EBITDA
1 |
13.363
|
15.935
|
15.822
|
16.178
|
17.470
|
19.332
|
19.817
|
20.962
|
Bedrijfsresultaat (EBIT)
1 |
11.157
|
12.334
|
12.424
|
12.761
|
13.399
|
15.078
|
15.690
|
16.135
|
Operationele Marge
|
47,76%
|
48,51%
|
47,82%
|
48,48%
|
47,53%
|
45,76%
|
45,95%
|
45,99%
|
Resultaat voor belastingen (EBT)
1 |
9.138
|
8.133
|
6.701
|
7.346
|
7.855
|
6.554
|
8.985
|
8.801
|
Nettowinst (verlies)
1 |
7.842
|
7.264
|
5.893
|
6.552
|
6.717
|
6.121
|
7.560
|
8.119
|
Nettomarge
|
33,57%
|
28,57%
|
22,68%
|
24,89%
|
23,83%
|
18,57%
|
22,14%
|
23,14%
|
WPA
2 |
12,88
|
12,31
|
10,28
|
12,11
|
12,49
|
11,48
|
14,86
|
15,57
|
Free Cash Flow
1 |
8.532
|
9.889
|
8.381
|
8.785
|
7.359
|
14.115
|
12.277
|
12.600
|
FCF-marge
|
36,52%
|
38,9%
|
32,26%
|
33,37%
|
26,11%
|
42,84%
|
35,96%
|
35,91%
|
Kasstroomconversie (ebitda)
|
63,85%
|
62,06%
|
52,97%
|
54,3%
|
42,12%
|
73,01%
|
61,95%
|
60,11%
|
Kasstroomconversie (nettowinst)
|
108,8%
|
136,14%
|
142,22%
|
134,08%
|
109,56%
|
230,61%
|
162,4%
|
155,18%
|
Dividend per aandeel
2 |
5,800
|
6,400
|
7,040
|
7,760
|
8,520
|
9,269
|
10,03
|
10,67
|
Datum van publicatie
|
30/01/20
|
2/02/21
|
7/02/22
|
31/01/23
|
6/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
6.706
|
6.846
|
6.238
|
6.594
|
6.652
|
6.839
|
6.105
|
6.986
|
6.903
|
8.196
|
7.457
|
8.311
|
8.422
|
8.801
|
7.911
|
EBITDA
1 |
4.302
|
3.849
|
3.981
|
4.163
|
4.114
|
3.920
|
3.721
|
4.411
|
4.298
|
5.040
|
4.437
|
5.116
|
5.250
|
5.339
|
-
|
Bedrijfsresultaat (EBIT)
1 |
3.452
|
2.997
|
3.140
|
3.335
|
3.277
|
3.009
|
2.821
|
3.515
|
3.403
|
3.660
|
3.171
|
3.887
|
3.991
|
4.029
|
3.776
|
Operationele Marge
|
51,48%
|
43,78%
|
50,34%
|
50,58%
|
49,26%
|
44%
|
46,21%
|
50,31%
|
49,3%
|
44,66%
|
42,53%
|
46,77%
|
47,39%
|
45,77%
|
47,73%
|
Resultaat voor belastingen (EBT)
1 |
2.155
|
2.131
|
1.675
|
1.531
|
2.392
|
1.748
|
3.442
|
1.614
|
1.947
|
852
|
1.214
|
1.780
|
1.790
|
1.010
|
2.995
|
Nettowinst (verlies)
1 |
1.884
|
1.899
|
1.476
|
1.317
|
2.143
|
1.616
|
2.841
|
1.379
|
1.730
|
767
|
1.143
|
1.702
|
1.828
|
1.560
|
2.018
|
Nettomarge
|
28,09%
|
27,74%
|
23,66%
|
19,97%
|
32,22%
|
23,63%
|
46,54%
|
19,74%
|
25,06%
|
9,36%
|
15,33%
|
20,48%
|
21,7%
|
17,73%
|
25,51%
|
WPA
2 |
3,310
|
3,360
|
2,680
|
2,450
|
3,980
|
3,000
|
5,280
|
2,570
|
3,220
|
1,420
|
2,708
|
3,254
|
3,600
|
2,975
|
3,780
|
Dividend per aandeel
2 |
1,760
|
1,760
|
1,940
|
1,940
|
1,940
|
1,940
|
2,130
|
2,130
|
2,130
|
2,130
|
2,314
|
2,314
|
2,314
|
2,314
|
2,580
|
Datum van publicatie
|
2/11/21
|
7/02/22
|
27/04/22
|
4/08/22
|
3/11/22
|
31/01/23
|
27/04/23
|
3/08/23
|
31/10/23
|
6/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
20.992
|
22.339
|
25.272
|
29.640
|
53.669
|
46.471
|
40.283
|
35.527
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,571
x
|
1,402
x
|
1,597
x
|
1,832
x
|
3,072
x
|
2,404
x
|
2,033
x
|
1,695
x
|
Free Cash Flow
1 |
8.532
|
9.889
|
8.381
|
8.785
|
7.359
|
14.115
|
12.277
|
12.600
|
ROE (netto-inkomsten/eigen vermogen)
|
81,4%
|
103%
|
122%
|
185%
|
203%
|
155%
|
197%
|
380%
|
ROA (netto-inkomsten/totale activa)
|
14,3%
|
16%
|
15,8%
|
15,2%
|
12,4%
|
9,33%
|
10,1%
|
10,8%
|
Totale activa
1 |
54.778
|
45.481
|
37.328
|
43.230
|
54.315
|
65.603
|
74.518
|
74.970
|
Nettoactief per aandeel
2 |
16,40
|
16,30
|
12,00
|
6,860
|
11,60
|
14,80
|
20,30
|
25,00
|
Cashflow per aandeel
2 |
15,00
|
17,80
|
16,20
|
18,00
|
15,70
|
21,00
|
22,40
|
26,10
|
Capex
1 |
618
|
608
|
880
|
936
|
1.112
|
1.066
|
1.018
|
960
|
Capex/omzet
|
2,65%
|
2,39%
|
3,39%
|
3,56%
|
3,94%
|
3,23%
|
2,98%
|
2,74%
|
Datum van publicatie
|
30/01/20
|
2/02/21
|
7/02/22
|
31/01/23
|
6/02/24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
270
USD Gemiddelde koersdoel
300,3
USD Spread / Gemiddelde doel +11,22% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -6,26% | 145 mld. | | +25,83% | 661 mld. | | +27,00% | 566 mld. | | -6,76% | 352 mld. | | +20,34% | 332 mld. | | +3,00% | 283 mld. | | +13,09% | 231 mld. | | +5,46% | 200 mld. | | -9,61% | 195 mld. | | -11,77% | 144 mld. |
Farmaceutische producten - Andere
|